Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
At planned (210 units) production levels, what was the true value of the TRI STAR program?
(in millions)
Federal Guarantee 250
Preproduction Outflow 1967-1971
Production Outflow 1971-1976
Revenue Inflow 1972-1977
Average Preproduction Cost 14
Revenue per aircraft 16
Before Guarantee 210 aircrafts
Time 0 1 2 3 4 5 6 7 8 9 10
Years 1967 1968 1969 1970 1971 1972 1973 1974 1975 1976 1977
Preproduction Investment -100 -200 -200 -200 -200
Average Production Cost -490 -490 -490 -490 -490 -490
Revenues 420 420 420 420 420 420
Deposites towards future deliveries 140 140 140 140 140 140
Cashflow -100 -200 -200 -60 -550 70 70 70 70 -70 420
QUESTION 2
At a breakeven production of 300 units, did Lockheed really breakeven value terms?
(in millions)
Federal Guarantee 250
Preproduction Outflow 1967-1971
Production Outflow 1971-1976
Revenue Inflow 1972-1977
Average Preproduction Cost 14
Revenue per aircraft 16
Before Guarantee 210 aircrafts
Time 0 1 2 3 4 5 6 7 8 9 10
Years 1967 1968 1969 1970 1971 1972 1973 1974 1975 1976 1977
Preproduction Investment -100 -200 -200 -200 -200
Average Production Cost -625 -625 -625 -625 -625 -625
Revenues 600 600 600 600 600 600
Deposites towards future deliveries 200 200 200 200 200 200
Cashflow -100 -200 -200 0 -625 175 175 175 175 -25 600
QUESTION 3
At what sales volume did the TRI STAR program reach true economies (as opposed to accounting)
break-even?
(in millions)
Federal Guarantee 250
Preproduction Outflow 1967-1971
Production Outflow 1971-1976
Revenue Inflow 1972-1977
Average Preproduction Cost 14
Revenue per aircraft 16
Before Guarantee 210 aircrafts
Time 0 1 2 3 4 5 6 7 8 9 10
Years 1967 1968 1969 1970 1971 1972 1973 1974 1975 1976 1977
Preproduction Investment -100 -200 -200 -200 -200
Average Production Cost -840 -840 -840 -840 -840 -840
Revenues 840 840 840 840 840 840
Deposites towards future deliveries 280 280 280 280 280 280
Cashflow -100 -200 -200 80 -760 280 280 280 280 0 840
IRR 10.58%
RATE 10%
WHOLE FREE WORLD MARKET 755
CAPTURED FREE WORLD MARKET 35-40% Produced Sold
CAPTURED MAREKT (in units) 310 420 310
(in millions)
Federal Guarantee 250
Preproduction Outflow 1967-1971
Production Outflow 1971-1976
Revenue Inflow 1972-1977
Average Preproduction Cost 14
Revenue per aircraft 16
Before Guarantee 210 aircrafts
Time 0 1 2 3 4 5 6 7 8 9 10
Years 1967 1968 1969 1970 1971 1972 1973 1974 1975 1976 1977
Preproduction Investment -100 -200 -200 -200 -200
Average Production Cost -625 -625 -625 -625 -625 -625
Revenues 1000 1333.33 1333.33 1333.33 1333.33 1333.33
Deposites towards future deliveries 333.33 333.33 333.33 333.33 333.33 333.33
Cashflow -100 -200 -200 -133.33 -491.67 708.33 1041.66 1041.66 1041.66 708.33 1333.33
IRR 45.71%
RATE 10%
WHOLE FREE WORLD MARKET 755
CAPTURED MAREKT (in units) 310
QUESTION 4
Was the decision to pursue the TRI STAR program a reasonable one? What were the effects of the
project on Lockheeds shareholders?
The program TRI STAR was not reasonable as the NPV at the given rate of 10% was negative. Due to
the adoption of this project the share price of the company fell from $70 to $3 during this period.
There were about 11.3 million shares outstanding during this period.